Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.65% first-year return on $55,317 initial cash invested.
10.65%
Cash On Cash
10.28%
Cap Rate
1.65
DSCR
$2,718
Rent
$491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,718 income − $2,227 expenses = $491 cash flow
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,317
Downpayment
20%
$35,540
Closing costs
1%
$1,777
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,718
Total Expenses
$2,227
Mortgage P&I
34%
$923
Property Taxes
11%
$310
Home Insurance
3%
$69
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299